[CHOOBEE] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.33%
YoY- 32.99%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 122,591 102,243 96,788 109,027 121,016 121,308 127,175 -0.60%
PBT 13,441 8,362 13,285 -1,324 3,874 6,562 3,119 27.55%
Tax -3,195 -2,057 -3,332 5,142 -1,003 -1,349 -711 28.44%
NP 10,246 6,305 9,953 3,818 2,871 5,213 2,408 27.28%
-
NP to SH 10,246 6,305 9,953 3,818 2,871 5,213 2,408 27.28%
-
Tax Rate 23.77% 24.60% 25.08% - 25.89% 20.56% 22.80% -
Total Cost 112,345 95,938 86,835 105,209 118,145 116,095 124,767 -1.73%
-
Net Worth 496,770 459,730 439,935 434,161 425,212 417,694 404,238 3.49%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 4,355 6,545 6,524 5,452 6,537 -
Div Payout % - - 43.76% 171.43% 227.27% 104.60% 271.49% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 496,770 459,730 439,935 434,161 425,212 417,694 404,238 3.49%
NOSH 109,903 109,903 108,894 109,085 108,749 109,058 108,959 0.14%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.36% 6.17% 10.28% 3.50% 2.37% 4.30% 1.89% -
ROE 2.06% 1.37% 2.26% 0.88% 0.68% 1.25% 0.60% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 112.53 93.85 88.88 99.95 111.28 111.23 116.72 -0.60%
EPS 9.41 5.79 9.14 3.50 2.64 4.78 2.21 27.29%
DPS 0.00 0.00 4.00 6.00 6.00 5.00 6.00 -
NAPS 4.56 4.22 4.04 3.98 3.91 3.83 3.71 3.49%
Adjusted Per Share Value based on latest NOSH - 109,085
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 93.09 77.64 73.50 82.79 91.89 92.12 96.57 -0.60%
EPS 7.78 4.79 7.56 2.90 2.18 3.96 1.83 27.26%
DPS 0.00 0.00 3.31 4.97 4.95 4.14 4.96 -
NAPS 3.7723 3.491 3.3407 3.2968 3.2289 3.1718 3.0696 3.49%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.26 2.27 1.41 1.62 1.90 1.50 1.44 -
P/RPS 2.01 2.42 1.59 1.62 1.71 1.35 1.23 8.52%
P/EPS 24.03 39.22 15.43 46.29 71.97 31.38 65.16 -15.31%
EY 4.16 2.55 6.48 2.16 1.39 3.19 1.53 18.13%
DY 0.00 0.00 2.84 3.70 3.16 3.33 4.17 -
P/NAPS 0.50 0.54 0.35 0.41 0.49 0.39 0.39 4.22%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 14/08/18 25/08/17 26/08/16 21/08/15 22/08/14 23/08/13 24/08/12 -
Price 1.88 2.23 1.50 1.65 1.86 1.51 1.42 -
P/RPS 1.67 2.38 1.69 1.65 1.67 1.36 1.22 5.36%
P/EPS 19.99 38.53 16.41 47.14 70.45 31.59 64.25 -17.67%
EY 5.00 2.60 6.09 2.12 1.42 3.17 1.56 21.41%
DY 0.00 0.00 2.67 3.64 3.23 3.31 4.23 -
P/NAPS 0.41 0.53 0.37 0.41 0.48 0.39 0.38 1.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment